DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$87.91
Today's Fair Value
$21.98 -75%
Margin of Safety
-299.95%
Projected Value (5Y)
$35.40 -59.73%
Dividends Paid (5Y)
$17.26
DCF Inputs
Scenario
%
Regression: -6.03% | CAGR (5y): -63.08%
%
Regression: 1.28% | CAGR (5y): -3.59%
%
Regression: 32.77% | CAGR (5y): 16.04%
Capped at 30.00x (Historical 5y: 10.23x)
%